Universal Electronics Reports Fourth Quarter and Year-End 2014 Financial Results
Feb 19, 2015
|
- Increased Q4 2014 Net Income 29% Compared to Q4 2013 –
- Grew Full Year 2014 Net Income 27% Compared to Full Year 2013 -
- Increased Cash and Cash Equivalents to
“At the International Consumer Electronics Show in January, we demonstrated the next step in smart device integration as we introduced QuickSet 3.0 with Control Plus. This innovation enables the automation of set up for all home entertainment control devices and complete integration with compatible second screen apps. This latest innovation gets us even closer to the day where home entertainment control is completely automated and intuitive. Our solutions re-define exactly what a 'remote control' is and what a remote control is able to do – a competitive differentiator that we believe will ensure our leadership position in the industry for years to come,” concluded Arling.
Adjusted Pro Forma Financial Results for the
Three Months Ended
-
Net sales were
$138.4 million , compared to$136.1 million .-
Business Category revenue was
$120.7 million , compared to$117.2 million . The Business Category contributed 87.2% of total net sales, compared to 86.1%. -
Consumer Category revenue was
$17.7 million , compared to$18.9 million . The Consumer Category contributed 12.8% of total net sales, compared to 13.9%.
-
Business Category revenue was
- Gross margins were 30.3%, compared to 30.0%.
-
Operating expenses were
$29.1 million in both periods. -
Operating income was
$12.8 million , compared to$11.8 million . -
Net income was
$11.3 million , or$0.70 per diluted share, compared to$8.8 million , or$0.55 per diluted share. -
At December 31, 2014, cash and cash equivalents was
$112.5 million .
Adjusted Pro Forma Financial Results for the
Twelve Months Ended
-
Net sales were
$562.3 million , compared to$529.4 million . - Gross margins were 29.8%, compared to 28.8%.
-
Operating expenses were
$115.3 million , compared to$108.7 million . -
Operating income was
$52.5 million , compared to$43.9 million . -
Net income was
$41.1 million , or$2.55 per diluted share, compared to$32.4 million , or$2.08 per diluted share.
Financial Outlook
For the first quarter of 2015, the company expects net sales to range
between
Conference Call Information
UEI’s management team will hold a conference call today,
Use of Non-GAAP Financial Metrics
Non-GAAP gross margins, Non-GAAP operating expenses, and Non-GAAP net
income and earnings per share are supplemental measures of the company's
performance that are not required by, and are not presented in
accordance with GAAP. The Non-GAAP information does not substitute for
any performance measure derived in accordance with GAAP. Non-GAAP gross
profit is defined as gross profit excluding depreciation expense related
to the increase in fixed assets from cost to fair market value resulting
from acquisitions. Non-GAAP operating expenses are defined as operating
expenses excluding amortization of intangibles acquired, employee
related restructuring costs, stock-based compensation expense and
certain costs incurred for years preceding the acquisition of
About
Founded in 1986,
Safe Harbor Statement
This press release contains forward-looking statements that are made
pursuant to the Safe-Harbor provisions of the Private Securities
Litigation Reform Act of 1995. Words and expressions reflecting
something other than historical fact are intended to identify
forward-looking statements. These forward-looking statements involve a
number of risks and uncertainties, including the benefits anticipated by
the company due to the continued strength across its entire business and
expansion of its share of the markets it serves, including its
subscription broadcast business and smart device channel; the continued
innovation of next-generation solutions (such as QuickSet 3.0 with
Control Plus) that are accepted by its customers and end users;
management’s ability to manage its business to achieve its revenue and
earnings as guided; and the other factors described in the company's
filings with the
UNIVERSAL ELECTRONICS INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(In thousands, except share-related data) |
||||||||
December 31, 2014 | December 31, 2013 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 112,521 | $ | 76,174 | ||||
Accounts receivable, net | 97,989 | 95,408 | ||||||
Inventories, net | 97,474 | 96,309 | ||||||
Prepaid expenses and other current assets | 6,856 | 4,395 | ||||||
Income tax receivable | 77 | 13 | ||||||
Deferred income taxes | 5,048 | 6,167 | ||||||
Total current assets | 319,965 | 278,466 | ||||||
Property, plant, and equipment, net | 76,135 | 75,570 | ||||||
Goodwill | 30,739 | 31,000 | ||||||
Intangible assets, net | 24,614 | 26,963 | ||||||
Deferred income taxes | 6,146 | 6,455 | ||||||
Other assets | 5,471 | 5,279 | ||||||
Total assets | $ | 463,070 | $ | 423,733 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 69,991 | $ | 58,498 | ||||
Line of credit | — | — | ||||||
Accrued compensation | 40,656 | 38,317 | ||||||
Accrued sales discounts, rebates and royalties | 8,097 | 8,539 | ||||||
Accrued income taxes | 4,263 | 3,032 | ||||||
Deferred income taxes | — | 303 | ||||||
Other accrued expenses | 13,358 | 11,229 | ||||||
Total current liabilities | 136,365 | 119,918 | ||||||
Long-term liabilities: | ||||||||
Deferred income taxes | 8,456 | 9,887 | ||||||
Income tax payable | 566 | 606 | ||||||
Other long-term liabilities | 2,062 | 2,052 | ||||||
Total liabilities | 147,449 | 132,463 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $0.01 par value, 5,000,000 shares authorized; none issued or outstanding | — | — | ||||||
Common stock, $0.01 par value, 50,000,000 shares authorized; 22,909,884 and 22,344,121 shares issued on December 31, 2014 and December 31, 2013, respectively | 229 | 223 | ||||||
Paid-in capital | 214,710 | 199,513 | ||||||
Accumulated other comprehensive income (loss) | (4,446 | ) | 2,982 | |||||
Retained earnings | 226,066 | 193,532 | ||||||
436,559 | 396,250 | |||||||
Less cost of common stock in treasury, 7,008,475 and 6,639,497 shares on December 31, 2014 and December 31, 2013, respectively |
(120,938 | ) | (104,980 | ) | ||||
Total stockholders’ equity | 315,621 | 291,270 | ||||||
Total liabilities and stockholders’ equity | $ | 463,070 | $ | 423,733 |
UNIVERSAL ELECTRONICS INC. | ||||||||||||||||
CONSOLIDATED INCOME STATEMENTS | ||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 138,389 | $ | 136,134 | $ | 562,329 | $ | 529,354 | ||||||||
Cost of sales | 96,708 | 95,506 | 395,429 | 377,892 | ||||||||||||
Gross profit | 41,681 | 40,628 | 166,900 | 151,462 | ||||||||||||
Research and development expenses | 4,369 | 3,984 | 16,975 | 16,447 | ||||||||||||
Selling, general and administrative expenses | 27,481 | 28,832 | 108,645 | 102,861 | ||||||||||||
Operating income | 9,831 | 7,812 | 41,280 | 32,154 | ||||||||||||
Interest income (expense), net | 32 | (9 | ) | 11 | 51 | |||||||||||
Other income (expense), net | 498 | (272 | ) | (840 | ) | (3,169 | ) | |||||||||
Income before provision for income taxes | 10,361 | 7,531 | 40,451 | 29,036 | ||||||||||||
Provision for income taxes | 1,459 | 1,978 | 7,917 | 6,073 | ||||||||||||
Net income | $ | 8,902 | $ | 5,553 | $ | 32,534 | $ | 22,963 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.56 | $ | 0.36 | $ | 2.06 | $ | 1.51 | ||||||||
Diluted | $ | 0.55 | $ | 0.35 | $ | 2.01 | $ | 1.47 | ||||||||
Shares used in computing earnings per share: | ||||||||||||||||
Basic | 15,831 | 15,602 | 15,781 | 15,248 | ||||||||||||
Diluted | 16,204 | 16,011 | 16,152 | 15,601 |
UNIVERSAL ELECTRONICS INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(In thousands) |
||||||||
Year Ended December 31, | ||||||||
2014 | 2013 | |||||||
Cash provided by operating activities: | ||||||||
Net income | $ | 32,534 | $ | 22,963 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 18,244 | 18,363 | ||||||
Provision for doubtful accounts | 249 | 190 | ||||||
Provision for inventory write-downs | 3,473 | 3,680 | ||||||
Deferred income taxes | (538 | ) | (1,617 | ) | ||||
Tax benefit from exercise of stock options and vested restricted stock | — | 874 | ||||||
Excess tax benefit from stock-based compensation | — | (1,274 | ) | |||||
Shares issued for employee benefit plan | 847 | 747 | ||||||
Stock-based compensation | 6,444 | 5,342 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (7,966 | ) | (4,509 | ) | ||||
Inventories | (8,161 | ) | (15,353 | ) | ||||
Prepaid expenses and other assets | (2,803 | ) | (633 | ) | ||||
Accounts payable and accrued expenses | 19,964 | 2,285 | ||||||
Accrued income taxes | 1,186 | (364 | ) | |||||
Net cash provided by operating activities | 63,473 | 30,694 | ||||||
Cash used for investing activities: | ||||||||
Acquisition of property, plant, and equipment | (16,566 | ) | (10,355 | ) | ||||
Acquisition of intangible assets | (1,853 | ) | (1,319 | ) | ||||
Net cash used for investing activities | (18,419 | ) | (11,674 | ) | ||||
Cash provided by (used for) financing activities: | ||||||||
Issuance of debt | — | 19,500 | ||||||
Payment of debt | — | (19,500 | ) | |||||
Proceeds from stock options exercised | 8,122 | 12,371 | ||||||
Treasury stock purchased | (16,168 | ) | (3,607 | ) | ||||
Excess tax benefit from stock-based compensation | — | 1,274 | ||||||
Net cash provided by (used for) financing activities | (8,046 | ) | 10,038 | |||||
Effect of exchange rate changes on cash | (661 | ) | 2,523 | |||||
Net increase (decrease) in cash and cash equivalents | 36,347 | 31,581 | ||||||
Cash and cash equivalents at beginning of year | 76,174 | 44,593 | ||||||
Cash and cash equivalents at end of period | $ | 112,521 | $ | 76,174 | ||||
Supplemental Cash Flow Information: | ||||||||
Income taxes paid | $ | 7,178 | $ | 6,068 | ||||
Interest paid | $ | — | $ | 44 |
UNIVERSAL ELECTRONICS INC. | ||||||||||||||||||||||||
RECONCILIATION OF ADJUSTED PRO FORMA FINANCIAL RESULTS |
||||||||||||||||||||||||
(In thousands, except share-related data) |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
Three Months Ended |
Three Months Ended |
|||||||||||||||||||||||
GAAP | Adjustments |
Adjusted |
GAAP | Adjustments |
Adjusted Pro Forma |
|||||||||||||||||||
Net sales | $ | 138,389 | $ | — | $ | 138,389 | $ | 136,134 | $ | — | $ | 136,134 | ||||||||||||
Cost of sales (1) | 96,708 | (239 | ) | 96,469 | 95,506 | (278 | ) | 95,228 | ||||||||||||||||
Gross profit | 41,681 | 239 | 41,920 | 40,628 | 278 | 40,906 | ||||||||||||||||||
Research and development expenses (2) | 4,369 | (62 | ) | 4,307 | 3,984 | (60 | ) | 3,924 | ||||||||||||||||
Selling, general and administrative expenses (3) | 27,481 | (2,715 | ) | 24,766 | 28,832 | (3,659 | ) | 25,173 | ||||||||||||||||
Operating income | 9,831 | 3,016 | 12,847 | 7,812 | 3,997 | 11,809 | ||||||||||||||||||
Interest income (expense), net | 32 | — | 32 | (9 | ) | — | (9 | ) | ||||||||||||||||
Other income (expense), net | 498 | — | 498 | (272 | ) | — | (272 | ) | ||||||||||||||||
Income before provision for income taxes | 10,361 | 3,016 | 13,377 | 7,531 | 3,997 | 11,528 | ||||||||||||||||||
Provision for income taxes (4) | 1,459 | 626 | 2,085 | 1,978 | 771 | 2,749 | ||||||||||||||||||
Net income | $ | 8,902 | $ | 2,390 | $ | 11,292 | $ | 5,553 | $ | 3,226 | $ | 8,779 | ||||||||||||
Earnings per share diluted | $ | 0.55 | $ | 0.15 | $ | 0.70 | $ | 0.35 | $ | 0.20 | $ | 0.55 | ||||||||||||
Twelve Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
GAAP | Adjustments |
Adjusted Pro Forma |
GAAP | Adjustments |
Adjusted Pro Forma |
|||||||||||||||||||
Net sales | $ | 562,329 | $ | — | $ | 562,329 | $ | 529,354 | $ | — | $ | 529,354 | ||||||||||||
Cost of sales (5) | 395,429 | (946 | ) | 394,483 | 377,892 | (1,109 | ) | 376,783 | ||||||||||||||||
Gross profit | 166,900 | 946 | 167,846 | 151,462 | 1,109 | 152,571 | ||||||||||||||||||
Research and development expenses (6) | 16,975 | (323 | ) | 16,652 | 16,447 | (226 | ) | 16,221 | ||||||||||||||||
Selling, general and administrative expenses (7) | 108,645 | (9,949 | ) | 98,696 | 102,861 | (10,363 | ) | 92,498 | ||||||||||||||||
Operating income | 41,280 | 11,218 | 52,498 | 32,154 | 11,698 | 43,852 | ||||||||||||||||||
Interest income (expense), net | 11 | — | 11 | 51 | — | 51 | ||||||||||||||||||
Other income (expense), net | (840 | ) | — | (840 | ) | (3,169 | ) | — | (3,169 | ) | ||||||||||||||
Income before provision for income taxes | 40,451 | 11,218 | 51,669 | 29,036 | 11,698 | 40,734 | ||||||||||||||||||
Provision for income taxes (8) | 7,917 | 2,621 | 10,538 | 6,073 | 2,244 | 8,317 | ||||||||||||||||||
Net income | $ | 32,534 | $ | 8,597 | $ | 41,131 | $ | 22,963 | $ | 9,454 | $ | 32,417 | ||||||||||||
Earnings per share diluted | $ | 2.01 | $ | 0.53 | $ | 2.55 | $ | 1.47 | $ | 0.61 | $ | 2.08 |
(1) |
To reflect depreciation expense of $0.2 million and $0.3 million for the three months ended December 31, 2014 and 2013, respectively, related to the mark-up in fixed assets from cost to fair value as a result of acquisitions. |
|
(2) |
To reflect stock-based compensation expense for the three months ended December 31, 2014 and 2013. |
|
(3) |
To reflect amortization expense of $0.7 million for each of the three months ended December 31, 2014 and 2013 related to intangible assets acquired as part of acquisitions. In addition, to reflect stock-based compensation expense of $1.5 million and $1.3 million for the three months ended December 31, 2014 and 2013, respectively. Also, to reflect employee related restructuring costs, primarily severance, of $0.4 million and $1.6 million for the three months ended December 31, 2014 and 2013, respectively. |
|
(4) |
To reflect the tax effect of the adjustments. In addition, the three months ended December 31, 2014 and 2013 include adjustments of $0.7 million and $0.2 million, respectively, related to the write-off of acquisition-related deferred tax assets resulting from a tax law change in China. Partially offsetting this adjustment for the three months ended December 31, 2014 is an adjustment to net deferred tax assets of $0.6 million resulting from the expiration of a tax holiday at one of our factories in China. |
|
(5) |
To reflect depreciation expense of $0.9 million and $1.1 million for the twelve months ended December 31, 2014 and 2013, respectively, related to the mark-up in fixed assets from cost to fair value as a result of acquisitions. |
|
(6) |
To reflect stock-based compensation expense for the twelve months ended December 31, 2014 and 2013. |
|
(7) |
To reflect amortization expense of $3.0 million for each of the twelve months ended December 31, 2014 and 2013 related to intangible assets acquired as part of acquisitions. In addition, to reflect stock-based compensation expense of $6.1 million and $5.1 million for the twelve months ended December 31, 2014 and 2013, respectively. Also, to reflect employee related restructuring costs, primarily severance, of $0.9 million and $2.0 million for the twelve months ended December 31, 2014 and 2013, respectively. For the twelve months ended December 31, 2013, there were $0.3 million of additional costs incurred relating to the settlement of a software audit for infringements that occurred prior to the acquisition of Enson Assets Limited. |
|
(8) |
To reflect the tax effect of the adjustments. In addition, the twelve months ended December 31, 2014 and 2013 include adjustments of $0.7 million and $0.2 million, respectively, related to the write-off of acquisition-related deferred tax assets resulting from a tax law change in China. Partially offsetting this adjustment for the twelve months ended December 31, 2014 is an adjustment to net deferred tax assets of $0.6 million resulting from the expiration of a tax holiday at one of our factories in China. The twelve months ended December 31, 2013 also includes an adjustment of $0.4 million related to additional tax reserves recorded as a result of a tax audit of pre-acquisition periods of an acquired entity. |
Source:
UEI
Paul Arling, 714-918-9500
or
LHA IR
Becky
Herrick, 415-433-3777